Renesas Electronics Corp
TSE:6723
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Renesas Electronics Corp
TSE:6723
|
JP |
Income Statement
Earnings Waterfall
Renesas Electronics Corp
Income Statement
Renesas Electronics Corp
| Dec-2003 | Jun-2004 | Sep-2004 | Dec-2004 | Jun-2005 | Sep-2005 | Dec-2005 | Jun-2006 | Sep-2006 | Dec-2006 | Jun-2007 | Sep-2007 | Dec-2007 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
239
|
0
|
0
|
149
|
0
|
0
|
212
|
0
|
0
|
228
|
0
|
0
|
53
|
97
|
103
|
124
|
95
|
0
|
0
|
957
|
1 907
|
2 820
|
3 777
|
3 817
|
3 888
|
3 936
|
3 876
|
3 849
|
3 703
|
4 211
|
4 720
|
5 153
|
5 659
|
5 097
|
4 531
|
3 923
|
3 333
|
3 238
|
3 166
|
3 100
|
0
|
0
|
0
|
637
|
1 226
|
1 578
|
2 018
|
1 891
|
1 857
|
2 205
|
0
|
0
|
0
|
2 131
|
0
|
0
|
0
|
7 484
|
0
|
0
|
0
|
7 541
|
0
|
0
|
0
|
9 946
|
0
|
0
|
0
|
6 867
|
0
|
0
|
0
|
6 339
|
0
|
0
|
0
|
10 918
|
0
|
0
|
0
|
19 010
|
|
| Revenue |
523 340
N/A
|
539 225
+3%
|
552 123
+2%
|
542 147
-2%
|
502 635
-7%
|
478 264
-5%
|
475 632
-1%
|
494 774
+4%
|
505 699
+2%
|
520 890
+3%
|
529 225
+2%
|
528 852
0%
|
521 751
-1%
|
515 709
-1%
|
507 017
-2%
|
464 750
-8%
|
546 470
+18%
|
485 057
-11%
|
435 402
-10%
|
424 764
-2%
|
528 961
+25%
|
705 341
+33%
|
862 633
+22%
|
1 137 898
+32%
|
1 053 097
-7%
|
1 001 006
-5%
|
948 696
-5%
|
883 112
-7%
|
862 490
-2%
|
841 920
-2%
|
810 079
-4%
|
785 764
-3%
|
798 209
+2%
|
793 246
-1%
|
817 874
+3%
|
833 011
+2%
|
843 213
+1%
|
833 073
-1%
|
809 367
-3%
|
791 074
-2%
|
761 117
-4%
|
734 847
-3%
|
707 707
-4%
|
693 289
-2%
|
665 963
-4%
|
637 192
-4%
|
471 031
-26%
|
648 262
+38%
|
693 608
+7%
|
736 485
+6%
|
779 255
+6%
|
787 593
+1%
|
793 611
+1%
|
777 964
-2%
|
756 503
-3%
|
721 193
-5%
|
710 478
-1%
|
713 977
+0%
|
718 243
+1%
|
746 727
+4%
|
720 774
-3%
|
716 095
-1%
|
715 673
0%
|
740 608
+3%
|
791 811
+7%
|
871 441
+10%
|
993 908
+14%
|
1 136 518
+14%
|
1 295 263
+14%
|
1 424 087
+10%
|
1 500 853
+5%
|
1 513 939
+1%
|
1 506 036
-1%
|
1 498 295
-1%
|
1 469 415
-2%
|
1 461 831
-1%
|
1 451 921
-1%
|
1 417 812
-2%
|
1 348 479
-5%
|
1 305 466
-3%
|
1 272 193
-3%
|
1 262 275
-1%
|
1 321 212
+5%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(348 987)
|
(360 682)
|
(368 815)
|
(368 114)
|
(350 542)
|
(345 527)
|
(348 726)
|
(359 671)
|
(363 027)
|
(371 069)
|
(378 065)
|
(376 185)
|
(365 186)
|
(353 985)
|
(344 956)
|
(324 131)
|
(425 918)
|
(387 435)
|
(362 847)
|
(355 562)
|
(372 576)
|
(477 421)
|
(564 263)
|
(745 927)
|
(692 933)
|
(666 631)
|
(635 275)
|
(607 334)
|
(594 956)
|
(586 824)
|
(579 331)
|
(542 877)
|
(539 601)
|
(519 936)
|
(515 228)
|
(523 262)
|
(525 639)
|
(511 712)
|
(493 468)
|
(472 303)
|
(442 991)
|
(412 909)
|
(392 531)
|
(387 713)
|
(375 173)
|
(368 916)
|
(268 345)
|
(367 899)
|
(396 368)
|
(409 180)
|
(425 135)
|
(424 431)
|
(421 556)
|
(419 970)
|
(424 066)
|
(420 100)
|
(427 061)
|
(429 966)
|
(423 451)
|
(425 010)
|
(393 101)
|
(383 590)
|
(379 984)
|
(389 464)
|
(414 841)
|
(443 871)
|
(497 780)
|
(540 257)
|
(586 035)
|
(629 869)
|
(646 864)
|
(657 727)
|
(656 553)
|
(649 222)
|
(635 087)
|
(630 151)
|
(630 479)
|
(623 759)
|
(598 683)
|
(580 271)
|
(566 587)
|
(556 566)
|
(567 420)
|
|
| Gross Profit |
174 353
N/A
|
178 543
+2%
|
183 308
+3%
|
174 033
-5%
|
152 093
-13%
|
132 737
-13%
|
126 906
-4%
|
135 103
+6%
|
142 672
+6%
|
149 821
+5%
|
151 160
+1%
|
152 667
+1%
|
156 565
+3%
|
161 724
+3%
|
162 061
+0%
|
140 619
-13%
|
120 552
-14%
|
97 622
-19%
|
72 555
-26%
|
69 202
-5%
|
156 385
+126%
|
227 920
+46%
|
298 370
+31%
|
391 971
+31%
|
360 164
-8%
|
334 375
-7%
|
313 421
-6%
|
275 778
-12%
|
267 534
-3%
|
255 096
-5%
|
230 748
-10%
|
242 887
+5%
|
258 608
+6%
|
273 310
+6%
|
302 646
+11%
|
309 749
+2%
|
317 574
+3%
|
321 361
+1%
|
315 899
-2%
|
318 771
+1%
|
318 126
0%
|
321 938
+1%
|
315 176
-2%
|
305 576
-3%
|
290 790
-5%
|
268 276
-8%
|
202 686
-24%
|
280 363
+38%
|
297 240
+6%
|
327 305
+10%
|
354 120
+8%
|
363 162
+3%
|
372 055
+2%
|
357 994
-4%
|
332 437
-7%
|
301 093
-9%
|
283 417
-6%
|
284 011
+0%
|
294 792
+4%
|
321 717
+9%
|
327 673
+2%
|
332 505
+1%
|
335 689
+1%
|
351 144
+5%
|
376 970
+7%
|
427 570
+13%
|
496 128
+16%
|
596 261
+20%
|
709 228
+19%
|
794 218
+12%
|
853 989
+8%
|
856 212
+0%
|
849 483
-1%
|
849 073
0%
|
834 328
-2%
|
831 680
0%
|
821 442
-1%
|
794 053
-3%
|
749 796
-6%
|
725 195
-3%
|
705 606
-3%
|
705 709
+0%
|
753 792
+7%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(133 543)
|
(134 471)
|
(137 096)
|
(142 199)
|
(145 270)
|
(143 716)
|
(146 083)
|
(150 239)
|
(156 624)
|
(160 578)
|
(158 380)
|
(155 366)
|
(151 711)
|
(151 647)
|
(155 687)
|
(153 978)
|
(188 907)
|
(188 791)
|
(178 796)
|
(168 759)
|
(181 467)
|
(236 520)
|
(294 233)
|
(377 447)
|
(364 400)
|
(349 783)
|
(336 204)
|
(332 528)
|
(322 788)
|
(305 953)
|
(285 568)
|
(266 104)
|
(254 443)
|
(252 529)
|
(243 956)
|
(242 114)
|
(232 734)
|
(223 888)
|
(218 945)
|
(214 344)
|
(208 320)
|
(204 944)
|
(202 678)
|
(201 794)
|
(200 816)
|
(194 474)
|
(147 975)
|
(203 529)
|
(229 524)
|
(249 165)
|
(258 900)
|
(266 280)
|
(257 521)
|
(251 585)
|
(259 828)
|
(251 963)
|
(260 638)
|
(269 347)
|
(275 342)
|
(285 803)
|
(276 785)
|
(272 878)
|
(267 874)
|
(264 375)
|
(270 532)
|
(286 488)
|
(320 257)
|
(347 015)
|
(383 533)
|
(409 353)
|
(429 614)
|
(442 006)
|
(450 712)
|
(462 857)
|
(461 704)
|
(476 590)
|
(493 121)
|
(506 632)
|
(525 507)
|
(538 153)
|
(534 685)
|
(524 913)
|
(525 185)
|
|
| Selling, General & Administrative |
(59 872)
|
(60 510)
|
(61 050)
|
(61 218)
|
(60 672)
|
(60 691)
|
(61 235)
|
(62 367)
|
(63 725)
|
(64 007)
|
(63 443)
|
(63 250)
|
(64 005)
|
(66 840)
|
(69 664)
|
(70 546)
|
(78 527)
|
(82 935)
|
(76 747)
|
(72 999)
|
(82 015)
|
(107 854)
|
(135 993)
|
(174 827)
|
(167 286)
|
(161 974)
|
(151 972)
|
(150 043)
|
(146 190)
|
(140 652)
|
(133 894)
|
(128 971)
|
(125 909)
|
(127 234)
|
(126 699)
|
(126 804)
|
(126 035)
|
(122 725)
|
(122 633)
|
(123 262)
|
(142 410)
|
(138 352)
|
(132 531)
|
(104 411)
|
(98 711)
|
(93 871)
|
(69 871)
|
(120 632)
|
(125 247)
|
(126 916)
|
(106 062)
|
(106 669)
|
(105 385)
|
(103 506)
|
(105 793)
|
(95 006)
|
(91 475)
|
(89 380)
|
(83 852)
|
(81 709)
|
(77 174)
|
(75 381)
|
(71 049)
|
(71 363)
|
(74 190)
|
(85 376)
|
(89 013)
|
(89 771)
|
(107 622)
|
(116 834)
|
(108 968)
|
(135 069)
|
(126 348)
|
(126 714)
|
(121 739)
|
(109 793)
|
(115 301)
|
(118 872)
|
(148 940)
|
(174 063)
|
(180 337)
|
(176 413)
|
(165 621)
|
|
| Research & Development |
(73 671)
|
(73 961)
|
(76 046)
|
(80 981)
|
(84 598)
|
(83 025)
|
(84 848)
|
(87 872)
|
(92 899)
|
(96 571)
|
(94 937)
|
(91 398)
|
(87 706)
|
(84 807)
|
(86 741)
|
(83 432)
|
(110 380)
|
(105 856)
|
(102 049)
|
(95 760)
|
(99 452)
|
(128 666)
|
(158 240)
|
(202 620)
|
(197 114)
|
(187 809)
|
(184 232)
|
(182 485)
|
(176 598)
|
(165 301)
|
(151 674)
|
(137 133)
|
(128 534)
|
(125 295)
|
(117 257)
|
(115 310)
|
(106 699)
|
(101 163)
|
(96 312)
|
(91 082)
|
(65 910)
|
(66 592)
|
(70 147)
|
(97 383)
|
(102 105)
|
(100 603)
|
(78 104)
|
(76 960)
|
(86 264)
|
(92 141)
|
(127 522)
|
(133 296)
|
(130 821)
|
(130 861)
|
(126 535)
|
(123 769)
|
(126 077)
|
(128 327)
|
(133 165)
|
(136 390)
|
(133 883)
|
(133 099)
|
(133 237)
|
0
|
(102 761)
|
(109 331)
|
(154 330)
|
(166 773)
|
(184 146)
|
(197 734)
|
(205 963)
|
(214 077)
|
(220 797)
|
(228 862)
|
(232 777)
|
(239 232)
|
(247 257)
|
(249 648)
|
(249 649)
|
(248 367)
|
(242 561)
|
(236 078)
|
(238 056)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5 937)
|
(18 013)
|
(30 108)
|
(24 561)
|
(25 355)
|
(19 716)
|
(14 111)
|
(26 345)
|
(25 961)
|
(36 039)
|
(45 680)
|
(56 437)
|
(67 237)
|
(65 480)
|
(64 471)
|
(61 982)
|
(59 505)
|
(60 318)
|
(58 064)
|
(73 856)
|
(89 565)
|
(90 743)
|
(94 779)
|
(111 947)
|
(90 598)
|
(100 601)
|
(104 148)
|
(111 504)
|
(129 241)
|
(132 816)
|
(139 287)
|
(128 886)
|
(120 494)
|
(117 281)
|
(117 552)
|
(117 572)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(718)
|
0
|
0
|
718
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(755)
|
(960)
|
(1 599)
|
(3 107)
|
(1 155)
|
(7 227)
|
(7 047)
|
(5 960)
|
(1 888)
|
(467)
|
(248)
|
73
|
(1 606)
|
(133 507)
|
(33 263)
|
(33 717)
|
(3 058)
|
(906)
|
(1 022)
|
(6)
|
(2 736)
|
(2 262)
|
(2 966)
|
(3 133)
|
4 316
|
1 676
|
2 253
|
1 175
|
1 968
|
4 771
|
5 494
|
5 130
|
(3 936)
|
|
| Operating Income |
40 810
N/A
|
44 072
+8%
|
46 212
+5%
|
31 834
-31%
|
6 823
-79%
|
(10 979)
N/A
|
(19 177)
-75%
|
(15 136)
+21%
|
(13 952)
+8%
|
(10 757)
+23%
|
(7 220)
+33%
|
(2 699)
+63%
|
4 854
N/A
|
10 077
+108%
|
6 374
-37%
|
(13 359)
N/A
|
(68 355)
-412%
|
(91 169)
-33%
|
(106 241)
-17%
|
(99 557)
+6%
|
(25 082)
+75%
|
(8 600)
+66%
|
4 137
N/A
|
14 524
+251%
|
(4 236)
N/A
|
(15 408)
-264%
|
(22 783)
-48%
|
(56 750)
-149%
|
(55 254)
+3%
|
(50 857)
+8%
|
(54 820)
-8%
|
(23 217)
+58%
|
4 165
N/A
|
20 781
+399%
|
58 690
+182%
|
67 635
+15%
|
84 840
+25%
|
97 473
+15%
|
96 954
-1%
|
104 427
+8%
|
109 806
+5%
|
116 994
+7%
|
112 498
-4%
|
103 782
-8%
|
89 974
-13%
|
73 802
-18%
|
54 711
-26%
|
76 834
+40%
|
67 716
-12%
|
78 140
+15%
|
95 220
+22%
|
96 882
+2%
|
114 534
+18%
|
106 409
-7%
|
72 609
-32%
|
49 130
-32%
|
22 779
-54%
|
14 664
-36%
|
19 450
+33%
|
35 914
+85%
|
50 888
+42%
|
59 627
+17%
|
67 815
+14%
|
86 769
+28%
|
106 438
+23%
|
141 082
+33%
|
175 871
+25%
|
249 246
+42%
|
325 695
+31%
|
384 865
+18%
|
424 375
+10%
|
414 206
-2%
|
398 771
-4%
|
386 216
-3%
|
372 624
-4%
|
355 090
-5%
|
328 321
-8%
|
287 421
-12%
|
224 289
-22%
|
187 042
-17%
|
170 921
-9%
|
180 796
+6%
|
228 607
+26%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(834)
|
(562)
|
715
|
(254)
|
(42)
|
222
|
155
|
336
|
1 105
|
845
|
830
|
598
|
997
|
159
|
1 290
|
(993)
|
(2 534)
|
(1 112)
|
(2 262)
|
(1 891)
|
(3 113)
|
(6 609)
|
(7 011)
|
(7 845)
|
(6 339)
|
(3 921)
|
(3 313)
|
(3 940)
|
(4 162)
|
(2 299)
|
(3 620)
|
(1 408)
|
(1 828)
|
(3 244)
|
(753)
|
(824)
|
(1 677)
|
(92)
|
3 734
|
2 866
|
4 838
|
6 521
|
1 461
|
(1 853)
|
(4 781)
|
(8 812)
|
(3 066)
|
(4 387)
|
(2 203)
|
(1 023)
|
(2 348)
|
(2 680)
|
(2 454)
|
(766)
|
(473)
|
631
|
(337)
|
(3 026)
|
(7 190)
|
(5 174)
|
(6 123)
|
(5 380)
|
(6 994)
|
(13 358)
|
(14 051)
|
(17 397)
|
(33 870)
|
(39 623)
|
(78 766)
|
(97 252)
|
(57 695)
|
(36 293)
|
20 800
|
48 072
|
24 097
|
40 826
|
29 795
|
40 107
|
24 593
|
32 184
|
(208 210)
|
(219 336)
|
(7 592)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(275)
|
(1 134)
|
(3 442)
|
(14 478)
|
(4 006)
|
(5 228)
|
(5 912)
|
(36 105)
|
(37 863)
|
(51 944)
|
(116 663)
|
(97 687)
|
(89 281)
|
(71 432)
|
(6 563)
|
2 904
|
(90 301)
|
(124 060)
|
(134 587)
|
(140 874)
|
(63 713)
|
(45 651)
|
(61 330)
|
(53 462)
|
(47 724)
|
(43 253)
|
(32 351)
|
(33 109)
|
(31 312)
|
(24 896)
|
(13 623)
|
(18 832)
|
(16 570)
|
(10 905)
|
(12 569)
|
2 563
|
4 156
|
6 636
|
8 150
|
5 997
|
2 355
|
(4 413)
|
(5 669)
|
(22 943)
|
(19 904)
|
(12 639)
|
(14 968)
|
(1 830)
|
(1 372)
|
(935)
|
(4 749)
|
(6 204)
|
(6 634)
|
1 485
|
(5 787)
|
(7 524)
|
(220)
|
(222)
|
33 406
|
35 916
|
28 540
|
24 450
|
(9 753)
|
(10 512)
|
(10 389)
|
13 483
|
(20 376)
|
(34 208)
|
(28 692)
|
(251 697)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
399
|
543
|
1 049
|
(3 968)
|
(1 915)
|
(1 991)
|
(2 281)
|
1 629
|
1 777
|
1 437
|
1 558
|
551
|
734
|
953
|
6 361
|
6 219
|
5 942
|
5 889
|
402
|
319
|
337
|
14 235
|
12 164
|
12 082
|
11 965
|
18 581
|
21 000
|
21 595
|
21 745
|
977
|
1 669
|
2 843
|
2 711
|
1 889
|
2 080
|
4 253
|
4 437
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(6 583)
|
(5 311)
|
(3 964)
|
(2 277)
|
(2 594)
|
(2 690)
|
972
|
2 720
|
2 854
|
819
|
2 556
|
442
|
(2 376)
|
(5 678)
|
(4 454)
|
(2 537)
|
0
|
(13 858)
|
(13 439)
|
(12 455)
|
(1 078)
|
(1 531)
|
(1 986)
|
(2 374)
|
(2 096)
|
(2 335)
|
(351)
|
1 292
|
2 787
|
4 519
|
2 154
|
1 057
|
0
|
(5 431)
|
(5 359)
|
(7 157)
|
(6 734)
|
(2 668)
|
(2 255)
|
(1 842)
|
(1 122)
|
(192)
|
(55)
|
810
|
(70)
|
(1 171)
|
(1 608)
|
(1 480)
|
(1 508)
|
(863)
|
0
|
(589)
|
(4 289)
|
(4 274)
|
0
|
0
|
0
|
0
|
54
|
0
|
0
|
0
|
5 330
|
0
|
0
|
0
|
(768)
|
0
|
0
|
0
|
(4 176)
|
0
|
0
|
0
|
1 002
|
0
|
0
|
0
|
1 468
|
0
|
0
|
43 225
|
407
|
|
| Pre-Tax Income |
33 393
N/A
|
38 199
+14%
|
42 963
+12%
|
29 303
-32%
|
4 187
-86%
|
(13 447)
N/A
|
(18 050)
-34%
|
(12 080)
+33%
|
(9 993)
+17%
|
(9 093)
+9%
|
(3 834)
+58%
|
(1 659)
+57%
|
3 475
N/A
|
4 682
+35%
|
2 619
-44%
|
(19 282)
N/A
|
(89 335)
-363%
|
(112 060)
-25%
|
(129 161)
-15%
|
(122 096)
+5%
|
(63 749)
+48%
|
(52 826)
+17%
|
(55 367)
-5%
|
(110 800)
-100%
|
(109 807)
+1%
|
(110 211)
0%
|
(96 926)
+12%
|
(59 600)
+39%
|
(47 506)
+20%
|
(132 996)
-180%
|
(174 457)
-31%
|
(157 753)
+10%
|
(138 218)
+12%
|
(51 270)
+63%
|
21 162
N/A
|
10 488
-50%
|
35 049
+234%
|
58 954
+68%
|
73 761
+25%
|
94 100
+28%
|
102 008
+8%
|
113 756
+12%
|
89 985
-21%
|
90 785
+1%
|
69 134
-24%
|
49 960
-28%
|
41 021
-18%
|
60 478
+47%
|
70 821
+17%
|
84 847
+20%
|
99 508
+17%
|
101 763
+2%
|
113 788
+12%
|
103 724
-9%
|
67 723
-35%
|
44 092
-35%
|
(501)
N/A
|
(8 266)
-1 550%
|
(325)
+96%
|
15 772
N/A
|
42 935
+172%
|
52 875
+23%
|
65 216
+23%
|
68 662
+5%
|
86 183
+26%
|
117 051
+36%
|
142 718
+22%
|
203 836
+43%
|
239 405
+17%
|
287 393
+20%
|
362 282
+26%
|
411 319
+14%
|
455 487
+11%
|
462 828
+2%
|
422 173
-9%
|
386 163
-9%
|
347 604
-10%
|
317 139
-9%
|
263 833
-17%
|
198 850
-25%
|
(71 497)
N/A
|
(24 007)
+66%
|
(30 275)
-26%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(14 025)
|
(15 828)
|
(17 172)
|
(11 428)
|
(1 256)
|
5 449
|
7 310
|
1 701
|
220
|
(3 274)
|
(3 615)
|
(6 059)
|
(6 859)
|
(7 024)
|
(4 207)
|
(1 594)
|
6 115
|
7 753
|
7 175
|
5 995
|
(1 408)
|
(1 672)
|
(1 738)
|
(2 056)
|
(3 380)
|
(3 888)
|
(2 338)
|
(1 691)
|
(1 354)
|
(884)
|
(3 576)
|
(7 477)
|
(9 720)
|
(11 340)
|
(12 300)
|
(11 221)
|
(10 166)
|
(10 717)
|
(12 522)
|
(9 185)
|
(9 627)
|
(8 733)
|
(4 645)
|
(4 322)
|
(2 562)
|
(1 677)
|
3 261
|
994
|
(224)
|
(1 378)
|
(7 630)
|
(8 463)
|
(8 049)
|
(8 520)
|
(16 700)
|
(13 566)
|
(9 635)
|
(9 616)
|
(6 007)
|
(8 721)
|
(14 880)
|
(13 650)
|
(19 485)
|
(20 488)
|
(25 838)
|
(36 021)
|
(23 093)
|
(38 018)
|
(47 022)
|
(56 060)
|
(105 522)
|
(109 198)
|
(113 226)
|
(119 966)
|
(84 863)
|
(74 085)
|
(66 554)
|
(51 085)
|
(44 408)
|
(33 404)
|
(24 190)
|
(25 821)
|
(21 384)
|
|
| Income from Continuing Operations |
19 368
|
22 371
|
25 791
|
17 875
|
2 931
|
(7 998)
|
(10 740)
|
(10 379)
|
(9 773)
|
(12 367)
|
(7 449)
|
(7 718)
|
(3 384)
|
(2 342)
|
(1 588)
|
(20 876)
|
(83 220)
|
(104 307)
|
(121 986)
|
(116 101)
|
(65 157)
|
(54 498)
|
(57 105)
|
(112 856)
|
(113 187)
|
(114 099)
|
(99 264)
|
(61 291)
|
(48 860)
|
(133 880)
|
(178 033)
|
(165 230)
|
(147 938)
|
(62 610)
|
8 862
|
(733)
|
24 883
|
48 237
|
61 239
|
84 915
|
92 381
|
105 023
|
85 340
|
86 463
|
66 572
|
48 283
|
44 282
|
61 472
|
70 597
|
83 469
|
91 878
|
93 300
|
105 739
|
95 204
|
51 023
|
30 526
|
(10 136)
|
(17 882)
|
(6 332)
|
7 051
|
28 055
|
39 225
|
45 731
|
48 174
|
60 345
|
81 030
|
119 625
|
165 818
|
192 383
|
231 333
|
256 760
|
302 121
|
342 261
|
342 862
|
337 310
|
312 078
|
281 050
|
266 054
|
219 425
|
165 446
|
(95 687)
|
(49 828)
|
(51 659)
|
|
| Income to Minority Interest |
1 104
|
727
|
464
|
505
|
449
|
595
|
301
|
177
|
(143)
|
(390)
|
(258)
|
(376)
|
(338)
|
(496)
|
(277)
|
(164)
|
288
|
746
|
1 001
|
1 047
|
(283)
|
(1 011)
|
(1 714)
|
(2 167)
|
(1 988)
|
(1 694)
|
(1 360)
|
(1 309)
|
(1 279)
|
(1 790)
|
(1 869)
|
(2 351)
|
(2 876)
|
(2 700)
|
(4 550)
|
(4 558)
|
(4 985)
|
(5 600)
|
(3 381)
|
(2 550)
|
(1 343)
|
(367)
|
(295)
|
(171)
|
(174)
|
(6)
|
(163)
|
(189)
|
(175)
|
(134)
|
(82)
|
(28)
|
(39)
|
(57)
|
(70)
|
(86)
|
(61)
|
(57)
|
(89)
|
(170)
|
(159)
|
(104)
|
(100)
|
(123)
|
(226)
|
(311)
|
(151)
|
(113)
|
(115)
|
(208)
|
(155)
|
(161)
|
(261)
|
(249)
|
(225)
|
(337)
|
(137)
|
159
|
(338)
|
(222)
|
(203)
|
(435)
|
(105)
|
|
| Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(26)
|
(384)
|
(667)
|
(692)
|
(246)
|
0
|
0
|
0
|
307
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
20 472
N/A
|
23 098
+13%
|
26 255
+14%
|
18 380
-30%
|
3 380
-82%
|
(7 403)
N/A
|
(10 439)
-41%
|
(10 202)
+2%
|
(9 942)
+3%
|
(13 141)
-32%
|
(8 374)
+36%
|
(8 786)
-5%
|
(3 968)
+55%
|
(2 801)
+29%
|
(1 777)
+37%
|
(21 040)
-1 084%
|
(82 625)
-293%
|
(103 399)
-25%
|
(120 823)
-17%
|
(114 892)
+5%
|
(65 440)
+43%
|
(55 509)
+15%
|
(58 819)
-6%
|
(115 023)
-96%
|
(115 175)
0%
|
(115 793)
-1%
|
(100 624)
+13%
|
(62 600)
+38%
|
(50 139)
+20%
|
(135 670)
-171%
|
(179 902)
-33%
|
(167 581)
+7%
|
(150 814)
+10%
|
(65 310)
+57%
|
4 312
N/A
|
(5 291)
N/A
|
19 898
N/A
|
42 637
+114%
|
57 858
+36%
|
82 365
+42%
|
91 038
+11%
|
104 656
+15%
|
85 045
-19%
|
86 292
+1%
|
66 398
-23%
|
48 277
-27%
|
44 119
-9%
|
61 283
+39%
|
70 422
+15%
|
83 335
+18%
|
102 025
+22%
|
103 501
+1%
|
115 929
+12%
|
105 376
-9%
|
50 989
-52%
|
30 440
-40%
|
(10 197)
N/A
|
(17 939)
-76%
|
(6 317)
+65%
|
6 881
N/A
|
27 896
+305%
|
39 121
+40%
|
45 626
+17%
|
48 051
+5%
|
60 119
+25%
|
80 719
+34%
|
119 536
+48%
|
165 705
+39%
|
192 268
+16%
|
231 125
+20%
|
256 615
+11%
|
301 960
+18%
|
342 000
+13%
|
342 613
+0%
|
337 086
-2%
|
311 741
-8%
|
280 913
-10%
|
266 213
-5%
|
219 084
-18%
|
165 224
-25%
|
(95 890)
N/A
|
(50 263)
+48%
|
(51 763)
-3%
|
|
| EPS (Diluted) |
165.09
N/A
|
186.27
+13%
|
210.04
+13%
|
121.72
-42%
|
27.47
-77%
|
-59.22
N/A
|
-84.86
-43%
|
-82.94
+2%
|
-79.53
+4%
|
-106.83
-34%
|
-68.08
+36%
|
-70.28
-3%
|
-32.26
+54%
|
-22.77
+29%
|
-14.21
+38%
|
-171.05
-1 104%
|
-671.74
-293%
|
-840.64
-25%
|
-966.58
-15%
|
-934.08
+3%
|
-156.93
+83%
|
-133.11
+15%
|
-141.05
-6%
|
-275.83
-96%
|
-276.19
0%
|
-277.68
-1%
|
-241.3
+13%
|
-150.11
+38%
|
-120.23
+20%
|
-325.34
-171%
|
-431.41
-33%
|
-401.87
+7%
|
-361.66
+10%
|
-151.53
+58%
|
2.57
N/A
|
-5.07
N/A
|
11.93
N/A
|
25.57
+114%
|
34.7
+36%
|
49.41
+42%
|
54.61
+11%
|
62.78
+15%
|
51.02
-19%
|
51.76
+1%
|
39.83
-23%
|
28.96
-27%
|
26.46
-9%
|
36.77
+39%
|
42.21
+15%
|
49.98
+18%
|
61.13
+22%
|
61.97
+1%
|
69.37
+12%
|
63.17
-9%
|
30.5
-52%
|
18.24
-40%
|
-6.03
N/A
|
-10.36
-72%
|
-3.72
+64%
|
3.95
N/A
|
16
+305%
|
22.27
+39%
|
25.97
+17%
|
27.14
+5%
|
33.28
+23%
|
40.88
+23%
|
63.34
+55%
|
83.94
+33%
|
97.61
+16%
|
127.25
+30%
|
134.83
+6%
|
165.11
+22%
|
190.29
+15%
|
190.24
0%
|
186.07
-2%
|
172.85
-7%
|
155.28
-10%
|
147.31
-5%
|
122.52
-17%
|
91.99
-25%
|
-53.07
N/A
|
-27.74
+48%
|
-28.65
-3%
|
|